Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,38
USD
|
-0,07%
|
|
+2,37%
|
-1,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.510
|
19.384
|
24.838
|
18.443
|
17.470
|
17.059
|
-
|
-
|
Bedrijfswaarde
1 |
31.913
|
26.108
|
31.361
|
31.520
|
33.172
|
30.354
|
30.715
|
29.497
|
K/w-verhouding
|
16
x
|
17,1
x
|
16,8
x
|
14,4
x
|
16,6
x
|
13,6
x
|
11,8
x
|
10,5
x
|
Dividendrendement
|
2,45%
|
3,01%
|
2,34%
|
3,28%
|
3,56%
|
3,69%
|
3,88%
|
4,05%
|
Marktkapitalisatie/omzet
|
3,69
x
|
3,16
x
|
3,82
x
|
2,71
x
|
2,56
x
|
2,35
x
|
2,26
x
|
2,17
x
|
Bedrijfswaarde/omzet
|
5,23
x
|
4,26
x
|
4,82
x
|
4,63
x
|
4,86
x
|
4,17
x
|
4,07
x
|
3,76
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,27
x
|
1,8
x
|
2,23
x
|
1,78
x
|
1,57
x
|
1,43
x
|
1,37
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
211.882
|
208.121
|
207.661
|
208.416
|
207.036
|
204.592
|
-
|
-
|
Referentieprijs
2 |
106,2
|
93,14
|
119,6
|
88,49
|
84,38
|
83,38
|
83,38
|
83,38
|
Datum van publicatie
|
22/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.106
|
6.135
|
6.500
|
6.807
|
6.831
|
7.272
|
7.550
|
7.844
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.962
|
1.787
|
1.964
|
1.824
|
1.547
|
1.961
|
1.947
|
2.161
|
Operationele Marge
|
32,14%
|
29,13%
|
30,22%
|
26,8%
|
22,64%
|
26,97%
|
25,8%
|
27,55%
|
Resultaat voor belastingen (EBT)
1 |
1.944
|
1.628
|
2.010
|
1.766
|
1.465
|
1.793
|
1.931
|
2.063
|
Nettowinst (verlies)
1 |
1.429
|
1.209
|
1.491
|
1.282
|
1.054
|
1.256
|
1.418
|
1.544
|
Nettomarge
|
23,4%
|
19,71%
|
22,93%
|
18,84%
|
15,43%
|
17,28%
|
18,78%
|
19,68%
|
WPA
2 |
6,630
|
5,460
|
7,140
|
6,140
|
5,080
|
6,137
|
7,064
|
7,932
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,600
|
2,800
|
2,800
|
2,900
|
3,000
|
3,077
|
3,234
|
3,374
|
Datum van publicatie
|
22/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.677
|
1.725
|
1.780
|
1.767
|
1.534
|
1.758
|
1.770
|
1.740
|
1.563
|
1.654
|
1.834
|
1.834
|
1.846
|
1.844
|
1.869
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
508,1
|
519,5
|
556,2
|
537,3
|
210,9
|
459
|
425,2
|
461,5
|
174,8
|
289,4
|
597,2
|
565,5
|
484,9
|
452
|
478
|
Operationele Marge
|
30,3%
|
30,11%
|
31,25%
|
30,41%
|
13,74%
|
26,11%
|
24,02%
|
26,53%
|
11,18%
|
17,5%
|
32,56%
|
30,84%
|
26,26%
|
24,51%
|
25,57%
|
Resultaat voor belastingen (EBT)
1 |
509,6
|
510,8
|
540,6
|
524,5
|
190,4
|
444
|
440,7
|
434,3
|
145,8
|
290,6
|
482,3
|
483
|
481,9
|
435,5
|
473
|
Nettowinst (verlies)
1 |
398,7
|
370
|
388,3
|
375,4
|
148,7
|
315,2
|
323,7
|
308,5
|
106,5
|
196,1
|
352,6
|
344,4
|
354,4
|
312,3
|
342,7
|
Nettomarge
|
23,77%
|
21,44%
|
21,82%
|
21,24%
|
9,69%
|
17,93%
|
18,29%
|
17,73%
|
6,81%
|
11,86%
|
19,22%
|
18,78%
|
19,19%
|
16,93%
|
18,33%
|
WPA
2 |
1,910
|
1,770
|
1,860
|
1,800
|
0,7100
|
1,510
|
1,560
|
1,490
|
0,5200
|
0,9600
|
1,731
|
1,686
|
1,751
|
1,557
|
1,719
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7550
|
0,7820
|
0,7820
|
0,7867
|
0,7867
|
Datum van publicatie
|
20/01/22
|
26/04/22
|
20/07/22
|
19/10/22
|
19/01/23
|
25/04/23
|
19/07/23
|
18/10/23
|
18/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.403
|
6.723
|
6.523
|
13.078
|
15.702
|
13.295
|
13.656
|
12.438
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,9%
|
11,2%
|
13,9%
|
12,7%
|
10%
|
12,3%
|
12,1%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
1,27%
|
0,88%
|
0,99%
|
0,88%
|
0,78%
|
0,97%
|
0,97%
|
1%
|
Totale activa
1 |
112.512
|
137.420
|
150.566
|
145.727
|
135.115
|
130.079
|
146.044
|
154.380
|
Nettoactief per aandeel
2 |
46,80
|
51,90
|
53,60
|
49,80
|
53,70
|
58,20
|
60,90
|
63,30
|
Cashflow per aandeel
|
-
|
8,900
|
9,160
|
8,730
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Laatste slotkoers
83,38
USD Gemiddelde koersdoel
91,93
USD Spread / Gemiddelde doel +10,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,19% | 17,06 mld. | | -6,03% | 113 mld. | | -3,98% | 87,91 mld. | | +20,96% | 63,76 mld. | | +5,29% | 61,9 mld. | | +10,12% | 42,86 mld. | | +7,95% | 40,84 mld. | | +18,92% | 34,58 mld. | | +5,88% | 25,48 mld. | | -5,25% | 22,13 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|